[MAGNUM] YoY Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
27-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 2.96%
YoY- -66.01%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 3,621,896 3,727,960 3,270,428 3,102,058 3,232,882 212,764 157,554 68.58%
PBT 600,032 520,154 574,922 471,996 1,008,110 155,182 101,850 34.37%
Tax -124,908 -117,022 -78,056 -278,426 -150,380 -3,976 -30 300.83%
NP 475,124 403,132 496,866 193,570 857,730 151,206 101,820 29.25%
-
NP to SH 315,576 256,660 344,860 197,858 582,028 148,068 101,432 20.81%
-
Tax Rate 20.82% 22.50% 13.58% 58.99% 14.92% 2.56% 0.03% -
Total Cost 3,146,772 3,324,828 2,773,562 2,908,488 2,375,152 61,558 55,734 95.80%
-
Net Worth 2,886,512 2,245,774 2,119,874 1,898,113 1,650,669 1,300,340 1,352,426 13.46%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 220,344 - - 93,966 95,414 - - -
Div Payout % 69.82% - - 47.49% 16.39% - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 2,886,512 2,245,774 2,119,874 1,898,113 1,650,669 1,300,340 1,352,426 13.46%
NOSH 1,101,722 1,069,416 1,014,294 939,660 954,144 949,153 939,185 2.69%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 13.12% 10.81% 15.19% 6.24% 26.53% 71.07% 64.63% -
ROE 10.93% 11.43% 16.27% 10.42% 35.26% 11.39% 7.50% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 328.75 348.60 322.43 330.13 338.83 22.42 16.78 64.15%
EPS 28.60 24.00 34.00 20.60 61.00 15.60 10.60 17.98%
DPS 20.00 0.00 0.00 10.00 10.00 0.00 0.00 -
NAPS 2.62 2.10 2.09 2.02 1.73 1.37 1.44 10.48%
Adjusted Per Share Value based on latest NOSH - 803,528
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 252.01 259.39 227.56 215.84 224.95 14.80 10.96 68.58%
EPS 21.96 17.86 24.00 13.77 40.50 10.30 7.06 20.80%
DPS 15.33 0.00 0.00 6.54 6.64 0.00 0.00 -
NAPS 2.0085 1.5626 1.475 1.3207 1.1485 0.9048 0.941 13.46%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 3.03 2.04 0.70 0.75 2.22 0.86 0.94 -
P/RPS 0.92 0.59 0.22 0.23 0.66 3.84 5.60 -25.98%
P/EPS 10.58 8.50 2.06 3.56 3.64 5.51 8.70 3.31%
EY 9.45 11.76 48.57 28.08 27.48 18.14 11.49 -3.20%
DY 6.60 0.00 0.00 13.33 4.50 0.00 0.00 -
P/NAPS 1.16 0.97 0.33 0.37 1.28 0.63 0.65 10.12%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 24/08/11 26/08/10 26/08/09 27/08/08 21/08/07 29/08/06 25/08/05 -
Price 2.75 2.14 1.03 0.70 1.73 0.92 0.95 -
P/RPS 0.84 0.61 0.32 0.21 0.51 4.10 5.66 -27.22%
P/EPS 9.60 8.92 3.03 3.32 2.84 5.90 8.80 1.46%
EY 10.42 11.21 33.01 30.08 35.26 16.96 11.37 -1.44%
DY 7.27 0.00 0.00 14.29 5.78 0.00 0.00 -
P/NAPS 1.05 1.02 0.49 0.35 1.00 0.67 0.66 8.04%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment